Macy s, Inc. Reports Third Quarter 2017 Earnings Above Prior Year and Re-affirms Full-Year Guidance

Similar documents
Macy s, Inc. Reports Third Quarter 2018 Earnings

MACY S, INC. REPORTS FIRST QUARTER EARNINGS Company maintains fiscal 2017 sales and earnings guidance

Macy s, Inc. Reports Second Quarter 2018 Earnings

Macy s, Inc. Reports First Quarter 2018 Earnings

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K CURRENT REPORT

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Contacts: Media - Jim Sluzewski 513/ Investor Matt Stautberg 513/

Macy's, Inc. Reports Earnings of 55 Cents Per Diluted Share for the Second Quarter, an Increase of 57%

Costa Mesa, CA. A Macy's store in Salt Lake City, UT, was closed.

Nordstrom Reports Third Quarter 2018 Earnings

Burlington Stores, Inc. Announces Operating Results for the Third Quarter and Year-To- Date Period Ended November 2, 2013

Two- Year. Two- Year Q4 ended September 27, 2015 (0.2)% 2.9% (0.8)% 0.5% 0.6 % 2.4% Q1 ended January 17, 2016 (1.8)% 2.9% (1.6)% 0.7% (0.2)% 2.

Nordstrom Reports Second Quarter 2018 Earnings, Raises Full Year Outlook

Kroger Reports Fourth Quarter and Full Year 2017 Results

sur 11 16/08/ :58 Nordstrom Reports Second Quarter 2013 Earnings Print Page Close Window

Best Buy Reports Third Quarter Results

Nordstrom Reports Second Quarter Earnings Per Share of 71 Cents

Itron Announces Second Quarter 2016 Financial Results

Stitch Fix Announces Third Quarter Fiscal 2018 Financial Results

GAP INC. REPORTS FOURTH QUARTER AND FISCAL YEAR 2018 RESULTS. Company outlines plans to restructure specialty fleet and revitalize Gap brand health

Dollar Tree, Inc. Reports Record Fourth Quarter and Fiscal 2017 Results

3D Systems Reports First Quarter 2018 Financial Results

Best Buy Reports Fourth Quarter and Fiscal Year Results

GAP INC. REPORTS THIRD QUARTER EARNINGS

Quality Systems, Inc. Reports Fiscal 2019 First Quarter Results

Jack in the Box Inc. Reports Third Quarter FY 2017 Earnings; Updates Guidance for FY 2017; Declares Quarterly Cash Dividend

NEIMAN MARCUS GROUP LTD LLC REPORTS SECOND QUARTER RESULTS. DALLAS, Texas, March 9, 2018 Neiman Marcus Group LTD LLC today reported

Jack in the Box Inc. Reports Third Quarter FY 2015 Earnings; Updates Guidance for FY 2015; Declares Quarterly Cash Dividend

Jack in the Box Inc. Reports Second Quarter FY 2014 Earnings; Updates Guidance for FY 2014

Nordstrom Second Quarter 2017 Earnings Achieved Expectations Results Reflected Positive Anniversary Sale, Inventory and Expense Execution

KOHL'S CORPORATION REPORTS SECOND QUARTER EARNINGS PER SHARE OF $ AN INCREASE OF 27.8 PERCENT

NEIMAN MARCUS GROUP LTD LLC REPORTS FIRST QUARTER RESULTS. DALLAS, Texas, December 6, 2018 Neiman Marcus Group LTD LLC (the Company )

Core-Mark Announces Third Quarter 2015 Financial Results

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS

Change (Unaudited)

Jack in the Box Inc. Reports Second Quarter FY 2015 Earnings; Updates Guidance for FY 2015; Raises Quarterly Cash Dividend by 50%

Gates Industrial Reports Record Third-Quarter 2018 Results

McKESSON REPORTS FISCAL 2017 FOURTH-QUARTER AND FULL-YEAR RESULTS

Walgreens Boots Alliance Reports Fourth Quarter and Fiscal 2017 Results

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data)

Whole Foods Market Provides Shareholder Update on Accelerated Path to Delivering Shareholder Value and Announces Second Quarter 2017 Results

Digital River, Inc. Fourth Quarter Results (In thousands, except share data) Subject to reclassification

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Page 1/12. Yum China Reports Fourth Quarter and Full Year 2017 Results. February 7, :30 PM ET

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

FINANCIAL NEWS SANMINA REPORTS FOURTH QUARTER AND FISCAL YEAR END RESULTS

CPI Card Group Inc. Reports Fourth Quarter and Full Year 2016 Results

Nordstrom Reports First Quarter 2016 Earnings

Analog Devices Reports Fourth Quarter and Fiscal Year 2017 Results

P R E S S R E L E A S E

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

American Eagle Outfitters Reports 2015 Annual EPS Growth of 73% to $1.09

Digital River, Inc. First Quarter Results (In thousands, except share data) Subject to reclassification

Itron Announces Second Quarter 2015 Financial Results

Staples, Inc. Announces First Quarter 2017 Performance

Dollar Tree, Inc. Reports Results for the Third Quarter Fiscal 2017

NEIMAN MARCUS GROUP LTD LLC REPORTS FOURTH QUARTER AND FISCAL YEAR 2016 RESULTS

Hudson's Bay Company Reports Second Quarter 2015 Financial Results

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) (Unaudited)

Whole Foods Market Reports Fourth Quarter and Fiscal Year 2016 Results

Staples, Inc. Announces Fourth Quarter and Full Year 2016 Performance

McKESSON REPORTS FISCAL 2015 SECOND-QUARTER RESULTS

Shutterfly Announces Third Quarter 2018 Financial Results

CSG SYSTEMS INTERNATIONAL, INC. DISCLOSURES FOR NON-GAAP FINANCIAL MEASURES

AKAMAI REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS

American Eagle Outfitters Report Second Quarter Results, Comp Sales Increased 2%, Sales and EPS Above Expectations

Sprouts Farmers Market, Inc. Reports Fourth Quarter and Full Year 2013 Results

Black Knight Reports Third Quarter 2018 Financial Results

Affirms Full-Year EPS Guidance

National Vision Holdings, Inc. Reports Fourth Quarter and Fiscal 2017 Financial Results

GAP INC. REPORTS SECOND QUARTER RESULTS. Reaffirmed Full-Year Earnings Per Share Guidance Range of $2.55 to $2.70

Michael Kors Holdings Limited Announces Third Quarter Fiscal 2017 Results

Stein Mart, Inc. Reports Fourth Quarter and Fiscal 2018 Results

Tailored Brands, Inc. Reports Fiscal 2018 Third Quarter Results

Visa Inc. Posts Solid Fiscal Fourth Quarter and Full-Year 2009 Earnings Results and Authorizes a

Jabil Posts Third Quarter Results

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

Walgreens Boots Alliance Reports Fiscal 2019 First Quarter Results Delivers Double Digit Percentage Growth in Earnings Per Share (EPS)

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Fiserv Reports Third Quarter 2017 Results

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

LSC COMMUNICATIONS REPORTS FOURTH-QUARTER AND FULL-YEAR 2017 RESULTS, ISSUES FULL-YEAR 2018 GUIDANCE AND ANNOUNCES SHARE REPURCHASE AUTHORIZATION

Beacon Roofing Supply Reports Fourth Quarter and Fiscal Year 2017 Results

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K

Axalta Releases Fourth Quarter and Full Year 2016 Results

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Kroger Reports First Quarter Results

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

FOR IMMEDIATE RELEASE. Investor Contact: Carol DiRaimo, (858) Media Contact: Brian Luscomb, (858)

February 11, Whole Foods Market, Inc. (NASDAQ: WFM) today reported results for the 16-week first quarter ended January 18, 2015.

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Transcription:

November 9, 2017 Macy s, Inc. Reports Third Quarter 2017 Earnings Above Prior Year and Re-affirms Full-Year Guidance CINCINNATI--(BUSINESS WIRE)-- Macy s, Inc. (NYSE:M) today reported third quarter 2017 earnings per diluted share of 12 cents, or 23 cents per share excluding restructuring and other costs and non-cash retirement plan settlement charges. This compares with 5 cents per share in the third quarter of 2016, or 17 cents excluding non-cash retirement plan settlement charges. The company also reaffirmed its sales and earnings guidance for full-year 2017. Overall, we're pleased with the results for the third quarter and we remain on track to meet our full-year sales and earnings guidance for 2017. Importantly, we also saw better gross margin performance primarily due to our tightly controlled inventory position. A highlight of the third quarter was the launch of the new Star Rewards loyalty program - our best customers are responding positively. We also saw continued double-digit growth in digital and are encouraged by the potential of Backstage in Macy s stores, said Jeff Gennette, Macy s, Inc. chief executive officer. We are excited about our plans for holiday, which is when Macy s truly shines as a gifting destination. The loyalty program, special in-store experiences and a strong mobile and online presence will help drive holiday sales. We are bringing our fashion authority to bear on holiday trends and have a strong product assortment. Our best customer will also find the convenience she expects and the holiday experiences she loves. Macy s remains intensely focused on executing all aspects of our North Star Strategy. We expect continued improvement in our trends in the fourth quarter, including a solid lift from loyalty and digital, and intend to head into 2018 with momentum, continued Gennette. Sales Sales in the third quarter of 2017 totaled $5.281 billion, a decrease of 6.1 percent, compared with sales of $5.626 billion in the third quarter of 2016. The year-over-year decline in total sales reflects, in part, the closure of stores previously announced by the company. Comparable sales on an owned basis were down 4.0 percent in the third quarter and down 3.6 percent on an owned plus licensed basis. Operating Income Macy s, Inc. s operating income for the third quarter of 2017 totaled $121 million, or 2.3

percent of sales, compared to $107 million, or 1.9 percent of sales, for the third quarter of 2016. Operating income for the third quarter of 2017 totaled $176 million, or 3.3 percent of sales, excluding restructuring and other costs of $33 million and non-cash retirement plan settlement charges of $22 million. Operating income for the third quarter of 2016 totaled $169 million, or 3.0 percent of sales, excluding non-cash retirement plan settlement charges of $62 million. Operating income for the third quarter included $65 million in book gains related to the sales of real estate compared to $41 million in the third quarter of 2016. Cash Flow Net cash provided by operating activities was $389 million in the first three quarters of 2017, compared with $308 million in the first three quarters of 2016. Net cash used by investing activities in the first three quarters of 2017 was $346 million, compared with $491 million in the first three quarters of 2016. Operating cash inflows net of investing were $43 million in the first three quarters of 2017, compared with cash outflows of $183 million in the first three quarters of 2016. Store Openings/Closings In the third quarter of 2017, the company opened eight new freestanding Bluemercury beauty specialty stores for a total of 135 stores and seven new Macy s Backstage off-price stores within existing Macy s stores for a total of 45 locations. During the quarter, the company announced that it will close the following stores in early 2018: Laguna Hills Mall in Laguna Hills, CA; Stonestown Galleria in San Francisco, CA; and Westside Pavilion in Los Angeles, CA. Looking Ahead Macy s, Inc. reaffirms its previously provided guidance for full-year 2017. The company expects comparable sales on an owned basis to decline between 2.2 percent and 3.3 percent, with comparable sales on an owned plus licensed basis to decline between 2.0 percent and 3.0 percent. Total sales are expected to be down between 3.2 percent and 4.3 percent in fiscal 2017. Total sales for fiscal 2017 reflect a 53rd week, whereas comparable sales are on a 52-week basis. As previously announced in August, the company expects a 1 cent increase in adjusted earnings per diluted share due to the restructuring of our merchandising operations. Macy s, Inc. now expects adjusted earnings per diluted share of between $3.38 and $3.63 in 2017, excluding the impact of the anticipated settlement charges, restructuring and other costs and net premiums and fees associated with debt repurchases. Excluding the impact of the anticipated fourth quarter gain on the sale of the Union Square Men s building in San Francisco and the anticipated settlement charges, restructuring and other costs and net premiums and fees associated with debt repurchases, adjusted earnings per diluted share of $2.91 to $3.16 are expected in 2017. Important Information Regarding Financial Measures Please see the final pages of this news release for important information regarding the

calculation of the company s non-gaap financial measures. Macy s, Inc. is one of the nation s premier retailers. With fiscal 2016 sales of $25.778 billion and approximately 140,000 employees, the company operates more than 700 department stores under the nameplates Macy s and Bloomingdale s, and approximately 160 specialty stores that include Bloomingdale s The Outlet, Bluemercury and Macy s Backstage. Macy s, Inc. operates stores in 45 states, the District of Columbia, Guam and Puerto Rico, as well as macys.com, bloomingdales.com and bluemercury.com. Bloomingdale s stores in Dubai and Kuwait are operated by Al Tayer Group LLC under license agreements. Macy s, Inc. has corporate offices in Cincinnati, Ohio, and New York, New York. All statements in this press release that are not statements of historical fact are forwardlooking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are based upon the current beliefs and expectations of Macy s management and are subject to significant risks and uncertainties. Actual results could differ materially from those expressed in or implied by the forward-looking statements contained in this release because of a variety of factors, including conditions to, or changes in the timing of, proposed real estate and other transactions, prevailing interest rates and non-recurring charges, store closings, competitive pressures from specialty stores, general merchandise stores, off-price and discount stores, manufacturers outlets, the Internet, mail-order catalogs and television shopping and general consumer spending levels, including the impact of the availability and level of consumer debt, the effect of weather and other factors identified in documents filed by the company with the Securities and Exchange Commission. Macy s disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. NOTE: Additional information on Macy s, Inc., including past news releases, is available at www.macysinc.com/pressroom. A webcast of Macy's, Inc. s call with analysts and investors will be held today (November 9) at 10 a.m. ET. The webcast is accessible to the media and general public via the company's website at www.macysinc.com. Analysts and investors may call in on 1-888-394-8218, passcode 3593887. A replay of the conference call can be accessed on the website or by calling 1-888-203-1112 (same passcode) about two hours after the conclusion of the call. Macy's, Inc. is scheduled to present at the Morgan Stanley Annual Global Consumer & Retail Conference at 8:40 a.m. ET on Tuesday, November 14, in New York City. Media and investors may access a live audio webcast of the presentation at www.macysinc.com/ir on November 14. A replay of the webcast will be available on the company's website. Consolidated Statements of Income (Unaudited) (Note 1) (All amounts in millions except percentages and per share figures)

13 Weeks Ended 13 Weeks Ended October 28, 2017 October 29, 2016 % to Net % to Net $ sales $ sales Net sales $5,281 $5,626 Cost of sales (Note 2) 3,175 60.1% 3,386 60.2% Gross margin 2,106 39.9% 2,240 39.8% Selling, general and administrative expenses (1,995) (37.8%) (2,112) (37.5%) Gains on sale of real estate 65 1.2% 41 0.7% Restructuring and other costs (Note 3) (33) (0.6%) % Settlement charges (Note 4) (22) (0.4%) (62) (1.1%) Operating income 121 2.3% 107 1.9% Interest expense net (74) (81) Income before income taxes 47 26 Federal, state and local income tax expense (Note 5) (13) (11) Net income 34 15 Net loss attributable to noncontrolling interest 2 2 Net income attributable to Macy's, Inc. shareholders $ 36 $ 17 Basic earnings per share attributable to Macy's, Inc. shareholders $.12 $.05 Diluted earnings per share attributable to Macy's, Inc. shareholders $.12 $.05

Average common shares: Basic 305.5 308.4 Diluted 306.5 310.6 End of period common shares outstanding 304.6 305.7 Depreciation and amortization expense $ 254 $ 267 Notes: Consolidated Statements of Income (Unaudited) (1) Because of the seasonal nature of the retail business, the results of operations for the 13 weeks ended October 28, 2017 and October 29, 2016 (which do not include the Christmas season) are not necessarily indicative of such results for the fiscal year. (2) Merchandise inventories are valued at the lower of cost or market using the last-in, first-out (LIFO) retail inventory method. Application of the LIFO retail inventory method did not result in the recognition of any LIFO charges or credits affecting cost of sales for the 13 weeks ended October 28, 2017 or October 29, 2016. (3) For the 13 weeks ended October 28, 2017, restructuring and other costs amounted to $33 million on a pre-tax basis, $21 million after tax or $.07 per diluted share attributable to Macy s, Inc. These charges primarily relate to severance and other human resource related costs associated with organizational restructuring. (4) For the 13 weeks ended October 28, 2017 and October 29, 2016, non-cash settlement charges of $22 million and $62 million, respectively, were recognized on a pre-tax basis. The after tax effect of these charges during the 13 weeks ended October 28, 2017 was $14 million, or $.04 per diluted share attributable to Macy s, Inc. The after tax effect of these charges during the 13 weeks ended October 29, 2016 was $37 million, or $.12 per diluted share attributable to Macy s, Inc. These charges result from an increase in lump sum distributions from the Company s defined benefit retirement plans and are associated with store closings, a voluntary separation program and organizational restructuring, in addition to periodic distribution activity. (5) Federal, state and local income taxes differ from the federal income tax statutory rate of 35%, principally because of the effect of state and local taxes, including the settlement of various tax issues and tax examinations.

Consolidated Statements of Income (Unaudited) (Note 1) (All amounts in millions except percentages and per share figures) 39 Weeks Ended 39 Weeks Ended October 28, 2017 October 29, 2016 % to % to $ Net sales $ Net sales Net sales $16,171 $17,263 Cost of sales (Note 2) 9,794 60.6% 10,370 60.1% Gross margin 6,377 39.4% 6,893 39.9% Selling, general and administrative expenses (5,853) (36.1%) (6,139) (35.5%) Gains on sale of real estate 176 1.1% 76 0.4% Impairments, restructuring and other costs (Note 3) (33) (0.2%) (249) (1.4%) Settlement charges (Note 4) (73) (0.5%) (81) (0.5%) Operating income 594 3.7% 500 2.9% Interest expense net (237) (276) Net premiums on early retirement of debt (Note 5) (1) Income before income taxes 356 224 Federal, state and local income tax expense (Note 6) (140) (85) Net income 216 139 Net loss attributable to noncontrolling interest 6 5 Net income attributable to Macy's, Inc. shareholders $ 222 $ 144

Basic earnings per share attributable to Macy's, Inc. shareholders $.73 $.46 Diluted earnings per share attributable to Macy's, Inc. shareholders $.73 $.46 Average common shares: Basic 305.3 309.5 Diluted 306.6 311.8 End of period common shares outstanding 304.6 305.7 Depreciation and amortization expense $ 741 $ 787 Notes: Consolidated Statements of Income (Unaudited) (1) Because of the seasonal nature of the retail business, the results of operations for the 39 weeks ended October 28, 2017 and October 29, 2016 (which do not include the Christmas season) are not necessarily indicative of such results for the fiscal year. Further, results for the 39 weeks ended October 28, 2017 and October 29, 2016 may not equal the sum of the quarterly results for the respective periods due to rounding conventions. (2) Merchandise inventories are valued at the lower of cost or market using the last-in, first-out (LIFO) retail inventory method. Application of the LIFO retail inventory method did not result in the recognition of any LIFO charges or credits affecting cost of sales for the 39 weeks ended October 28, 2017 or October 29, 2016. (3) For the 39 weeks ended October 28, 2017 and October 29, 2016, impairments, restructuring and other costs amounted to $33 million and $249 million, respectively, on a pre-tax basis. The after tax effect of these charges during the 39 weeks ended October 28, 2017 was $21 million, or $.07 per diluted share attributable to Macy s, Inc. The after tax effect of these charges during the 39 weeks ended October 29, 2016 was $152 million after tax, or $.49 per diluted share attributable to Macy s, Inc. These charges primarily relate to store closings, severance and other human resource related costs associated with organizational restructuring. (4) For the 39 weeks ended October 28, 2017 and October 29, 2016, non-cash settlement

charges of $73 million and $81 million, respectively, were recognized on a pre-tax basis. The after tax effect of these charges during the 39 weeks ended October 28, 2017 was $46 million, or $.15 per diluted share attributable to Macy s, Inc. The after tax effect of these charges during the 39 weeks ended October 29, 2016 was $50 million, or $.16 per diluted share attributable to Macy s, Inc. These charges result from an increase in lump sum distributions from the Company s defined benefit retirement plans and are associated with store closings, a voluntary separation program and organizational restructuring, in addition to periodic distribution activity. (5) The 39 weeks ended October 28, 2017 include expense associated with the early retirement of debt of approximately $1 million on a pre-tax basis. (6) Federal, state and local income taxes differ from the federal income tax statutory rate of 35%, principally because of the effect of state and local taxes, including the settlement of various tax issues and tax examinations as well as the recognition of approximately $12 million of net tax deficiencies for the 39 weeks ended October 28, 2017, associated with share-based payment awards due to the adoption of Accounting Standards Update 2016-09, Improvements to Employee Share-Based Payment Accounting. Historically, the Company had recognized such amounts as an offset to accumulated excess tax benefits previously recognized in additional paid-in capital. Consolidated Balance Sheets (Unaudited) (millions) October 28, 2017 January 28, 2017 October 29, 2016 ASSETS: Current Assets: Cash and cash equivalents $ 534 $ 1,297 $ 457 Receivables 219 522 262 Merchandise inventories 7,065 5,399 7,587 Income tax receivable 60 Prepaid expenses and other current assets 432 408 454 Total Current Assets 8,250 7,626 8,820 Property and Equipment net 6,742 7,017 7,149 Goodwill 3,897 3,897 3,897 Other Intangible Assets net 491 498 499 Other Assets 835 813 909

Total Assets $ 20,215 $ 19,851 $ 21,274 LIABILITIES AND SHAREHOLDERS EQUITY: Current Liabilities: Short-term debt $ 22 $ 309 $ 938 Merchandise accounts payable 3,173 1,423 3,375 Accounts payable and accrued liabilities 3,162 3,563 2,930 Income taxes 34 352 Total Current Liabilities 6,391 5,647 7,243 Long-Term Debt 6,297 6,562 6,563 Deferred Income Taxes 1,553 1,443 1,548 Other Liabilities 1,750 1,877 2,129 Shareholders' Equity: Macy's, Inc. 4,231 4,323 3,789 Noncontrolling interest (7) (1) 2 Total Shareholders' Equity 4,224 4,322 3,791 Total Liabilities and Shareholders Equity $ 20,215 $ 19,851 $ 21,274 Note: Certain reclassifications were made to prior year s amounts to conform with the classifications of such amounts in the most recent years. Consolidated Statements of Cash Flows (Unaudited) (millions) 39 Weeks Ended October 28, 2017 October 29, 2016 Cash flows from operating activities: Net income $ 216 $ 139 Adjustments to reconcile net income to net cash provided by operating activities: Impairments, restructuring and other costs 33 249 Settlement charges 73 81 Depreciation and amortization 741 787 Stock-based compensation expense 46 56 Gains on sale of real estate (176) (76)

Amortization of financing costs and premium on acquired debt (10) (14) Changes in assets and liabilities: Decrease in receivables 274 237 Increase in merchandise inventories (1,665) (2,081) Increase in prepaid expenses and other current assets (20) (37) Increase in merchandise accounts payable 1,630 1,665 Decrease in accounts payable, accrued liabilities and other items not separately identified (375) (380) Decrease in current income taxes (318) (287) Increase in deferred income taxes 49 45 Change in other assets and liabilities not separately identified (109) (76) Net cash provided by operating activities 389 308 Cash flows from investing activities: Purchase of property and equipment (359) (451) Capitalized software (191) (230) Disposition of property and equipment 212 138 Other, net (8) 52 Net cash used by investing activities (346) (491) Cash flows from financing activities: Debt issued 51 Financing costs (1) (3) Debt repaid (554) (174) Dividends paid (346) (344) Increase in outstanding checks 80 193 Acquisition of treasury stock (1) (230) Issuance of common stock 3 31 Proceeds from noncontrolling interest 13 7 Net cash used by financing activities (806) (469) Net decrease in cash and cash equivalents (763) (652) Cash and cash equivalents beginning of period 1,297 1,109 Cash and cash equivalents end of period $ 534 $ 457 Note: Certain reclassifications were made to prior year s amounts to conform with the classifications of such amounts in the most recent years.

Important Information Regarding Non-GAAP Financial Measures The Company reports its financial results in accordance with U.S. generally accepted accounting principles ("GAAP"). However, management believes that certain non-gaap financial measures provide users of the Company's financial information with additional useful information in evaluating operating performance. Management believes that providing supplemental changes in comparable sales on an owned plus licensed basis, which includes the impact of growth in comparable sales of departments licensed to third parties, assists in evaluating the Company's ability to generate sales growth, whether through owned businesses or departments licensed to third parties, and in evaluating the impact of changes in the manner in which certain departments are operated. In addition, management believes that excluding certain items from operating income or diluted earnings per share attributable to Macy's, Inc. shareholders that are not associated with the Company s core operations and that may vary substantially in frequency and magnitude period-to-period provides useful supplemental measures that assist in evaluating the Company's ability to generate earnings and leverage sales and to more readily compare these metrics between past and future periods. Further, providing cash flow from operating activities net of cash used in investing activities is a useful measure in evaluating the Company s ability to generate cash from operations after giving effect to cash used by investing activities. The reconciliation of the forward-looking non-gaap financial measure of changes in comparable sales on an owned plus licensed basis to GAAP comparable sales (i.e., on an owned basis) is in the same manner as illustrated below, where the impact of growth in comparable sales of departments licensed to third parties is the only reconciling item. In addition, the Company does not provide the most directly comparable forward-looking GAAP measure of diluted earnings per share attributable to Macy s, Inc. shareholders because the timing and amount of excluded items (e.g., asset impairment charges, restructuring and other costs, retirement plan settlement charges and net premiums on the early retirement of debt) are unreasonably difficult to fully and accurately estimate. Non-GAAP financial measures should be viewed as supplementing, and not as an alternative or substitute for, the Company's financial results prepared in accordance with GAAP. Certain of the items that may be excluded or included in non-gaap financial measures may be significant items that could impact the Company's financial position, results of operations or cash flows and should therefore be considered in assessing the Company's actual and future financial condition and performance. Additionally, the amounts received by the Company on account of sales of departments licensed to third parties are limited to commissions received on such sales. The methods used by the Company to calculate its non-gaap financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non- GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. Important Information Regarding Non-GAAP Financial Measures

Change in Comparable Sales 13 Weeks Ended October 28, 2017 39 Weeks Ended October 28, 2017 Decrease in comparable sales on an owned basis (Note 1) (4.0)% (4.0)% Impact of growth in comparable sales of departments licensed to third parties (Note 2) 0.4% 0.4% Decrease in comparable sales on an owned plus licensed basis (3.6)% (3.6)% Notes: (1) Represents the period-to-period change in net sales from stores in operation throughout the year presented and the immediately preceding year and all online sales, excluding commissions from departments licensed to third parties. (2) Represents the impact of including the sales of departments licensed to third parties occurring in stores in operation throughout the year presented and the immediately preceding year and via the Internet in the calculation of comparable sales. The Company licenses third parties to operate certain departments in its stores and online and receives commissions from these third parties based on a percentage of their net sales. In its financial statements prepared in conformity with GAAP, the Company includes these commissions (rather than sales of the departments licensed to third parties) in its net sales. The Company does not, however, include any amounts with respect to licensed department sales (or any commissions earned on such sales) in its comparable sales in accordance with GAAP (i.e., on an owned basis). The Company believes that the amounts of commissions earned on sales of departments licensed to third parties are not material to its results of operations for the periods presented. Important Information Regarding Non-GAAP Financial Measures Diluted Earnings Per Share Attributable to Macy's, Inc. Shareholders, Excluding Certain Items The following is a reconciliation of the non-gaap financial measure of diluted earnings per share attributable to Macy s, Inc. shareholders, excluding certain items identified below, to

GAAP diluted earnings per share attributable to Macy s, Inc., shareholders, which the Company believes to be the most directly comparable GAAP measure. 13 Weeks Ended October 28, 2017 13 Weeks Ended October 29, 2016 Diluted earnings per share attributable to Macy s, Inc. shareholders $ 0.12 $ 0.05 Add back the pre-tax impact of restructuring and other costs 0.11 Add back the pre-tax impact of settlement charges 0.07 0.20 Deduct the income tax impact of certain items identified above (0.07) (0.08) Diluted earnings per share attributable to Macy s, Inc. shareholders, excluding certain items $ 0.23 $ 0.17 39 Weeks Ended October 28, 2017 39 Weeks Ended October 29, 2016 Diluted earnings per share attributable to Macy s, Inc. shareholders $ 0.73 $ 0.46 Add back the pre-tax impact of impairments, restructuring and other costs 0.11 0.80 Add back the pre-tax impact of settlement charges 0.24 0.26 Add back the pre-tax impact of net premiums on the early retirement of debt (Note 1) Deduct the income tax impact of certain items identified above (0.13) (0.41) Diluted earnings per share attributable to Macy s, Inc. shareholders, excluding certain items $ 0.95 $ 1.11 Note: (1) The impact during the 39 weeks ended October 28, 2017 represents a value less than $.01 per diluted share attributable to Macy s, Inc. shareholders. View source version on businesswire.com: http://www.businesswire.com/news/home/20171109005453/en/

Macy s, Inc. Media Blair Fasbender Rosenberg, 646-429-6032 media@macys.com or Investors Monica Koehler, 513-579-7780 investors@macys.com Source: Macy s, Inc.